Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.89% first-year return on $102k initial cash invested.
-16.89%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$2,899
Rent
-$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,899 income − $4,331 expenses = $1,432 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,880
Closing costs
1%
$4,844
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,899
Total Expenses
$4,331
Mortgage P&I
85%
$2,455
Property Taxes
34%
$1,000
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0